[SCOMIES] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SCOMIES] SCOMI ENERGY SERVICES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 16.85%
YoY- 0.46%
Quarter Report
Latest QR
Upcoming QR
SCOMIES's Result
SCOMIES's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 137,190 131,029 125,530 114,420 110,345 111,008 109,943 15.88%
PBT 9,067 9,607 6,846 5,720 4,705 3,842 4,252 65.59%
Tax -3,515 -3,326 -3,177 -2,675 -2,099 -2,245 -1,336 90.46%
NP 5,552 6,281 3,669 3,045 2,606 1,597 2,916 53.55%
-
NP to SH 5,552 6,281 3,669 3,045 2,606 1,597 2,916 53.55%
-
Tax Rate 38.77% 34.62% 46.41% 46.77% 44.61% 58.43% 31.42% -
Total Cost 131,638 124,748 121,861 111,375 107,739 109,411 107,027 14.78%
-
Net Worth 69,758 93,300 90,128 89,703 87,530 88,988 91,222 -16.36%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,853 1,853 1,853 1,853 3,692 3,692 3,692 -36.81%
Div Payout % 33.38% 29.51% 50.51% 60.87% 141.68% 231.19% 126.61% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 69,758 93,300 90,128 89,703 87,530 88,988 91,222 -16.36%
NOSH 104,117 74,047 73,875 74,135 74,178 72,941 74,772 24.67%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.05% 4.79% 2.92% 2.66% 2.36% 1.44% 2.65% -
ROE 7.96% 6.73% 4.07% 3.39% 2.98% 1.79% 3.20% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 131.76 176.95 169.92 154.34 148.76 152.19 147.04 -7.04%
EPS 5.33 8.48 4.97 4.11 3.51 2.19 3.90 23.12%
DPS 1.78 2.50 2.50 2.50 5.00 5.06 5.00 -49.73%
NAPS 0.67 1.26 1.22 1.21 1.18 1.22 1.22 -32.91%
Adjusted Per Share Value based on latest NOSH - 74,135
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 29.29 27.98 26.80 24.43 23.56 23.70 23.48 15.86%
EPS 1.19 1.34 0.78 0.65 0.56 0.34 0.62 54.38%
DPS 0.40 0.40 0.40 0.40 0.79 0.79 0.79 -36.44%
NAPS 0.149 0.1992 0.1924 0.1915 0.1869 0.19 0.1948 -16.34%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.44 3.58 2.96 0.85 0.92 0.92 0.92 -
P/RPS 1.09 2.02 1.74 0.55 0.62 0.60 0.63 44.07%
P/EPS 27.00 42.21 59.60 20.69 26.19 42.02 23.59 9.40%
EY 3.70 2.37 1.68 4.83 3.82 2.38 4.24 -8.67%
DY 1.24 0.70 0.84 2.94 5.43 5.50 5.43 -62.60%
P/NAPS 2.15 2.84 2.43 0.70 0.78 0.75 0.75 101.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/12/05 26/08/05 31/05/05 28/02/05 26/11/04 24/08/04 27/05/04 -
Price 1.01 2.10 3.34 3.68 0.81 0.92 0.90 -
P/RPS 0.77 1.19 1.97 2.38 0.54 0.60 0.61 16.78%
P/EPS 18.94 24.76 67.25 89.60 23.06 42.02 23.08 -12.33%
EY 5.28 4.04 1.49 1.12 4.34 2.38 4.33 14.12%
DY 1.76 1.19 0.75 0.68 6.17 5.50 5.56 -53.52%
P/NAPS 1.51 1.67 2.74 3.04 0.69 0.75 0.74 60.80%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment